UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C.  20549 _____________________ FORM 10-Q _____________________ (Mark One) x
        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
 
 For the quarterly period ended March 31, 2007
 OR o
        
        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE  ACT OF 1934.
 
 For the transition period from ______ to ______
 Commission File Number: 1-737 Texas Pacific Land Trust (Exact Name of Registrant as Specified in Its Charter) NOT APPLICABLE
        75-0279735
 (State or Other Jurisdiction of Incorporation
        (I.R.S. Employer
 or Organization)
        Identification No.)
  1700 Pacific Avenue, Suite 1670, Dallas, Texas
        75201
 (Address of Principal Executive Offices)
        (Zip Code)
  (214) 969-5530 (Registrants Telephone Number, Including Area Code) ________________________________________________________________________ (Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report) Indicate by check mark whether the registrant:  (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  YesxNoo Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.  (Check one): Large Accelerated Filer
        o
        Accelerated Filer
        x
        Non-Accelerated Filer
        o
 Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  YesoNox 
   Cautionary Statement Regarding Forward-Looking Statements

Statements in this Quarterly Report on Form 10-Q that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements regarding managements expectations, hopes, intentions or strategies regarding the future.  Forward-looking statements include statements regarding the Trusts  future operations and prospects, the markets for real estate in the areas in which the Trust owns real estate, applicable zoning regulations, the markets for oil and gas, production limits on prorated oil and gas wells authorized by the Railroad Commission of Texas, expected competition, managements intent, beliefs or current expectations with respect to the Trusts future financial performance and other matters.  All forward-looking statements in this Report are
based on information available to us as of the date this Report is filed with the Securities and Exchange Commission, and we assume no responsibility to update any such forward-looking statements, except as required by law.  All forward-looking statements are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities to differ materially from those expressed in, or implied by, these forward-looking statements.  These risks, uncertainties and other factors include, but are not limited to, the factors discussed in Item 1A Risk Factors of Part Iof our Annual Report to the Securities and Exchange Commission on Form 10-K for the year ended December 31, 2006, and in Part I, Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations and Part II, Item 1A Risk Factors of this Quarterly
Report on Form 10-Q.





PART I.FINANCIALINFORMATION

Item 1.  Financial Statements

TEXAS PACIFIC LAND TRUST

BALANCE SHEETS



ASSETS
     March 31, 2007
     December 31, 2006(Unaudited)Cash and cash equivalents
     
     

     $
     8,006,430
     

     $
     8,524,177Accrued receivables
     1,460,856
        
     1,154,605Other assets
     64,518
        
     92,169Notes receivable for land sales
     20,610,798
        
     20,802,132Water wells, leasehold improvements, furniture and equipment
    - at cost less accumulated depreciation
     112,718
        
     117,458Real estate acquired:(10,565 acres at March 31, 2007 and December 31, 2006)
     1,777,007
        
     1,777,007Real estate and royalty interests assigned through the 1888Declaration of Trust, no value assigned:Land (surface rights) situated in twenty counties in
      Texas - 955,827 acres in 2007 and 2006
     
        
     Town lots in Iatan, Loraine and Morita - 628 lots in 2007 and 2006
     
        
     1/16 nonparticipating perpetual royalty interest in 386,988 
      acres in 2007 and 2006
     
        
     1/128 nonparticipating perpetual royalty interest in 85,414 
      acres in 2007 and 2006
     
        
     $32,032,327
        
     $32,467,548LIABILITIES AND CAPITALAccounts payable and accrued liabilities
     $731,882
        
     $653,733Federal income taxes payable
     678,586
        
     213,780Other taxes payable
     96,300
        
     57,800Unearned revenues
     447,898
        
     415,060Deferred taxes
     6,347,113
        
     6,408,682Pension plan liability
     300,565
        
     279,091Total liabilities
     8,602,344
        
     8,028,146Capital:Certificates of Proprietary Interest, par value $100
      each; outstanding 0 certificates
     
        
     Sub-share Certificates in Certificates of Proprietary
      Interest, par value $.16 2/3 each; outstanding:2,118,775 Sub-shares in 2007 and 2,122,575 Sub-shares in 2006
     
        
     Other comprehensive income
     (331,669
        )
     (336,788
        )Net proceeds from all sources
     23,761,652
        
     24,776,190Total capital
     23,429,983
        
     24,439,402$32,032,327
        
     $32,467,548See accompanying notes to financial statements.

2



TEXAS PACIFIC LAND TRUST

STATEMENTS OF INCOME

(Unaudited)



Three Months Ended March 31,2007
     2006Income:Rentals, royalties and sundry income
     $2,484,267
        
     $3,051,927Interest income from notes receivable
     370,799
        
     341,8372,855,066
        
     3,393,764Expenses:Taxes, other than Federal income taxes
     154,444
        
     195,363General and administrative expenses
     592,630
        
     488,401747,074
        
     683,764Operating income
     2,107,992
        
     2,710,000Interest income earned from investments
     109,170
        
     105,004Income before Federal income taxes
     2,217,162
        
     2,815,004Federal income taxes
     646,549
        
     862,385Net income
     $1,570,613
        
     $1,952,619Average number of sub-share certificates
     and equivalent sub-share certificates
     outstanding
     2,121,508
        
     2,156,242Basic and dilutive earnings per sub-share certificate
     $.74
        
     $.91Cash dividends per sub-share certificate
     $.80
        
     $.65

See accompanying notes to financial statements.



3



TEXAS PACIFIC LAND TRUST

STATEMENTS OF CASH FLOWS

(Unaudited)



Three Months Ended March 31,2007
     2006Cash flows from operating activities:Net income
     $1,570,613
        
     $1,952,619Adjustments to reconcile net income to netcash provided by operating activities:Deferred taxes
     (61,569
        )
     (191,706
        )Depreciation and amortization
     8,700
        
     7,200Changes in operating assets and liabilities:Accrued receivables and other assets
     (278,600
        )
     (127,924
        )Notes receivable for land sales
     191,334
        
     597,269Accounts payable, accrued expenses
                       and other liabilities
     176,080
        
     37,949Federal income taxes payable
     464,806
        
     1,054,093Net cash provided by operating activities
     2,071,364
        
     3,329,500Cash flows from investing activities:Purchase of fixed assets
     (3,960
        )
     (38,371
        )Net cash used in investing activities
     (3,960
        )
     (38,371
        )Cash flows from financing activities:Purchase of Sub-share Certificates in Certificates of
           Proprietary Interest
     (888,371
        )
     (771,220
        )Dividends paid
     (1,696,780
        )
     (1,400,994
        )Net cash used in financing activities
     (2,585,151
        )
     (2,172,214
        )Net increase (decrease) in cash and
                                cash equivalents
     (517,747
        )
     1,118,915Cash and cash equivalents at beginning of period
     8,524,177
        
     9,626,984Cash and cash equivalents at end of period
     $8,006,430
        
     $10,745,899

See accompanying notes to financial statements.



4



TEXAS PACIFIC LAND TRUST



Notes To Unaudited Financial Statements



March 31, 2007




(1)
        In the opinion of management, the accompanying unaudited financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position of Texas Pacific Land Trust (the Trust) as of March 31, 2007 and the results of its operations for the three month periods ended March 31, 2007 and 2006, respectively, and its cash flows for the three month periods ended March 31, 2007 and 2006, respectively.  The financial statements and footnotes included herein should be read in conjunction with the Trusts annual financial statements as of December 31, 2006 and 2005 and for each of the years in the three year period ended December 31, 2006 included in the Trusts Annual Report on Form 10-K for the year ended December 31, 2006.



(2)
        No value has been assigned to the land held by the Trust other than parcels which have been acquired through foreclosure and a limited number of parcels which have been acquired because they were offered for sale and were contiguous to parcels already owned by the Trust.  Consequently, no allowance for depletion is computed, and no charge to income is made, with respect thereto, and no cost is deducted from the proceeds of the land sales in computing gain or loss thereon.



(3)
        The Sub-shares and the Certificates of Proprietary Interest are freely interchangeable in the ratio of one Certificate of Proprietary Interest for 600 Sub-shares or 600 Sub-shares for one Certificate of Proprietary Interest.



(4)
        The Trusts effective Federal income tax rate is less than the 34% statutory rate because taxable income is reduced by statutory percentage depletion allowed on mineral royalty income.



(5)
        The results of operations for the three month period ended March 31, 2007 are not necessarily indicative of the results to be expected for the full year.



(6)
        The Trust invests cash in excess of daily requirements primarily in overnight investments in loan participation instruments with maturities of ninety days or less.  Such investments are deemed to be highly liquid debt instruments and classified as cash equivalents for purposes of the statements of cash flows.


Supplemental cash flow information for the three month periods ended March 31, 2007 and 2006 is summarized as follows:




2007
        
        2006Federal income taxes paid
        $     246,068
        
        $                  



(7)
        SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information  establishes standards for the way public business enterprises are to report information about operating segments.  SFAS No. 131 utilizes the management approach as a basis for identifying reportable segments.  The management approach is based on the way that management organizes the segments within the enterprise for making operating decisions and assessing performance.  The Trusts management views its operations as one segment and believes the only significant activity is managing the land which was conveyed to the Trust in 1888.  The Trusts management makes decisions about resource allocation and performance assessment based on the same financial information presented in
these financial statements.  Managing the land includes sales and leases of such land, and the retention of oil and gas royalties.




5



Item 2.  Managements Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read together with (i) the factors discussed in Item 1A Risk Factors of Part I of our Annual Report to the Securities and Exchange Commission on Form 10-K for the year ended December 31, 2006, (ii) the factors discussed in Part II, Item 1A Risk Factors, if any, of this Quarterly Report on Form 10-Q and (iii) the Financial Statements, including the Notes thereto, and the other financial information appearing elsewhere in this Report.  Period-to-period comparisons of financial data are not necessarily indicative, and therefore should not be relied upon as indicators, of the Trusts future performance.  Words or phrases such as does not believe and believes, or similar expressions, when used in this Form 10-Q or other filings with the Securities and Exchange Commission, are intended to
identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.

Results of Operations for the Quarter Ended March 31, 2007 Compared to the Quarter Ended March 31, 2006

Earnings per sub-share were $.74 for the first quarter of 2007 compared to $.91 for the first quarter of 2006.  Total operating and investing revenues for the first quarter of 2007 were $2,964,236 compared to $3,498,768 for the first quarter of 2006, a decrease of 15.3%.  This decrease in revenue and earnings was due primarily to decreases in gas royalty revenue and easement and sundry income which were only partially offset by increases in oil royalty revenue and interest income.

The Trust did not sell any land during the first quarter of 2007 or the first quarter of 2006.

Rentals, royalties and sundry income were $2,484,267 during the first quarter of 2007 compared to $3,051,927 during the first quarter of 2006, a decrease of 18.6%.  This decrease resulted primarily from a decrease in gas royalty income and, to a lesser extent, a decrease in easement and sundry income.

Oil and gas royalty revenue was $2,078,980 for the first quarter of 2007, compared to $2,512,260 for the first quarter of 2006, a decrease of 17.2%.  Oil royalty revenue was $1,592,169 for the first quarter of 2007, an increase of 10.3% from the first quarter of 2006.  Crude oil production subject to the Trusts royalty interest increased 17.2% for the first quarter of 2007 compared to the first quarter of 2006, which more than offset a 5.9% decrease in the average price per royalty barrel of crude oil during the first quarter of 2007 compared to the first quarter of 2006.  Gas royalty revenue was $486,811 for the first quarter of 2007, a decrease of 54.5% from the first quarter of 2006 when gas royalty income was $1,068,876.  This decrease in gas royalty income is attributable to a volume decrease of 41.2% and a price decrease of 22.5%.

Easement and sundry income was $316,311 for the first quarter of 2007, a decrease of 29.6% compared to the first quarter of 2006.  This decrease in easement and sundry income is primarily due to a decrease in seismic revenue.  This category of income is unpredictable and may vary significantly from quarter to quarter.

Interest revenue, including interest on investments, was $479,969 for the first quarter of 2007, an increase of 7.4% over the first quarter of 2006.  Interest on notes receivable was $370,799 for the first quarter of 2007, an increase of 8.5% compared to the first quarter of 2006.  As of March 31, 2007, notes receivable for land sales were $20,610,798 compared to $18,486,578 at March 31, 2006.  Sundry interest was $109,170 for the first quarter of 2007 compared to $105,004 for the first quarter of 2006, an increase of 4.0%.  Sundry interest is affected by such variables as the availability of cash on hand for investment and the rate of interest on short-term investments.

Taxes, other than Federal income taxes, decreased 20.9% for the first quarter of 2007 compared to the first quarter of 2006.  The decrease is primarily due to the decrease in oil and gas production taxes which resulted from the decrease in gas royalty revenue discussed above.



6



General and administrative expenses for the first quarter of 2007 were up 21.3% compared to the first quarter of 2006.  This increase in expenses was primarily due to an increase in legal expenses and, to a lesser extent, an increase in audit expenses in the first quarter of 2007 compared to the first quarter of 2006.

Liquidity and Capital Resources

The Trusts principal sources of liquidity are revenues from oil and gas royalties, lease rentals and receipts of interest and principal payments on the notes receivable arising from land sales.  In the past, those sources have generated more than adequate amounts of cash to meet the Trusts needs and, in the opinion of management, should continue to do so in the foreseeable future.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes in the information related to market risk of the Trust since December 31, 2006.

Item 4.  Controls and Procedures

Pursuant to Rule 13a-15, management of the Trust under the supervision and with the participation of Roy Thomas, the Trusts Chief Executive Officer and David M. Peterson, the Trusts Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the Trusts disclosure controls and procedures as of the end of the Trusts fiscal quarter covered by this Report on Form 10-Q.  Based upon that evaluation, Mr. Thomas and Mr. Peterson concluded that the Trusts disclosure controls and procedures are effective in timely alerting them to material information relating to the Trust required to be included in the Trusts periodic SEC filings.

There have been no changes in the Trusts internal control over financial reporting during the Trusts most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



7



PART II

OTHER INFORMATION



Item 1A.  Risk Factors

There have been no material changes in the risk factors previously disclosed in response to Item 1A Risk Factors of Part I of the Trusts Annual Report to the Securities and Exchange Commission on Form 10-K for the year ended December 31, 2006.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds




(c)
        During the first quarter of 2007, the Trust repurchased Sub-share certificates as follows:





Period
        Total Number of Sub-sharesPurchased
        Average Price Paid perSub-share
        Total
Number of Sub-shares Purchased as Part of Publicly Announced Plansor Programs
        Maximum
Number (or
Approximate Dollar Value) of Sub-
shares that May Yet Be Purchased Under the Plans or
ProgramsJanuary 1, through January 31, 2007
        800
        
        $216.16
        
        February 1, through February 28, 2007
        800
        
        $237.06
        
        March 1, through March 31, 2007
        
        2,200
        
        $239.00
        
        Total
        
        3,800
        *
        $233.78
        
        



*  The Trust purchased and retired 3,800 Sub-shares in the open market.



8



Item 6.  Exhibits


31.1
        Rule 13a-14(a) Certification of Chief Executive Officer.



31.2
        Rule 13a-14(a) Certification of Chief Financial Officer.



32.1
        Certification of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



32.2
        Certification of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.




9



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.





TEXAS PACIFIC LAND TRUST

(Registrant)

(Registrant)






Date:  May 4, 2007
        By:   /s/  Roy Thomas        ____________________________________Roy Thomas, General Agent,
Authorized Signatory and Chief Executive
OfficerDate:  May 4, 2007
        By:   /s/  David M. Peterson        ____________________________________David M. Peterson, Assistant General Agent,
and Chief Financial Officer





10



INDEX TO EXHIBITS






EXHIBIT
NUMBER
        DESCRIPTION31.1
        Rule 13a-14(a) Certification of Chief Executive Officer.31.2
        Rule 13a-14(a) Certification of Chief Financial Officer.32.1
        Certification of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.32.2
        Certification of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.




11